Highlights

[UMS] QoQ Annualized Quarter Result on 2009-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     32.63%    YoY -     30.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,661 73,054 72,566 77,084 68,885 71,781 70,238 1.34%
  QoQ % -1.91% 0.67% -5.86% 11.90% -4.03% 2.20% -
  Horiz. % 102.03% 104.01% 103.31% 109.75% 98.07% 102.20% 100.00%
PBT 11,502 10,390 9,958 12,600 9,744 9,334 9,124 16.68%
  QoQ % 10.70% 4.34% -20.97% 29.31% 4.39% 2.31% -
  Horiz. % 126.06% 113.88% 109.14% 138.10% 106.80% 102.31% 100.00%
Tax -2,685 -3,132 -2,976 -3,236 -2,734 -2,977 -2,806 -2.89%
  QoQ % 14.27% -5.24% 8.03% -18.36% 8.17% -6.11% -
  Horiz. % 95.69% 111.62% 106.06% 115.32% 97.43% 106.11% 100.00%
NP 8,817 7,258 6,982 9,364 7,010 6,357 6,318 24.86%
  QoQ % 21.47% 3.96% -25.44% 33.58% 10.27% 0.62% -
  Horiz. % 139.55% 114.89% 110.51% 148.21% 110.95% 100.62% 100.00%
NP to SH 8,754 7,185 6,906 9,260 6,982 6,321 6,292 24.60%
  QoQ % 21.83% 4.04% -25.42% 32.63% 10.45% 0.47% -
  Horiz. % 139.13% 114.20% 109.76% 147.17% 110.97% 100.47% 100.00%
Tax Rate 23.34 % 30.14 % 29.89 % 25.68 % 28.06 % 31.90 % 30.75 % -16.78%
  QoQ % -22.56% 0.84% 16.39% -8.48% -12.04% 3.74% -
  Horiz. % 75.90% 98.02% 97.20% 83.51% 91.25% 103.74% 100.00%
Total Cost 62,844 65,796 65,584 67,720 61,875 65,424 63,920 -1.12%
  QoQ % -4.49% 0.32% -3.15% 9.45% -5.42% 2.35% -
  Horiz. % 98.32% 102.93% 102.60% 105.94% 96.80% 102.35% 100.00%
Net Worth 106,185 102,977 102,898 101,713 99,694 97,261 97,269 6.02%
  QoQ % 3.12% 0.08% 1.17% 2.03% 2.50% -0.01% -
  Horiz. % 109.17% 105.87% 105.79% 104.57% 102.49% 99.99% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,068 27 - - 2,026 27 - -
  QoQ % 14,893.75% 0.00% 0.00% 0.00% 7,369.35% 0.00% -
  Horiz. % 14,995.96% 100.01% 0.00% 0.00% 7,469.35% 100.00% -
Div Payout % 46.47 % 0.38 % - % - % 29.02 % 0.43 % - % -
  QoQ % 12,128.95% 0.00% 0.00% 0.00% 6,648.84% 0.00% -
  Horiz. % 10,806.98% 88.37% 0.00% 0.00% 6,748.84% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,185 102,977 102,898 101,713 99,694 97,261 97,269 6.02%
  QoQ % 3.12% 0.08% 1.17% 2.03% 2.50% -0.01% -
  Horiz. % 109.17% 105.87% 105.79% 104.57% 102.49% 99.99% 100.00%
NOSH 40,684 40,702 40,671 40,685 40,691 40,695 40,698 -0.02%
  QoQ % -0.05% 0.08% -0.03% -0.01% -0.01% -0.01% -
  Horiz. % 99.96% 100.01% 99.93% 99.97% 99.98% 99.99% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.30 % 9.94 % 9.62 % 12.15 % 10.18 % 8.86 % 9.00 % 23.13%
  QoQ % 23.74% 3.33% -20.82% 19.35% 14.90% -1.56% -
  Horiz. % 136.67% 110.44% 106.89% 135.00% 113.11% 98.44% 100.00%
ROE 8.24 % 6.98 % 6.71 % 9.10 % 7.00 % 6.50 % 6.47 % 17.48%
  QoQ % 18.05% 4.02% -26.26% 30.00% 7.69% 0.46% -
  Horiz. % 127.36% 107.88% 103.71% 140.65% 108.19% 100.46% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 176.14 179.48 178.42 189.46 169.29 176.39 172.58 1.37%
  QoQ % -1.86% 0.59% -5.83% 11.91% -4.03% 2.21% -
  Horiz. % 102.06% 104.00% 103.38% 109.78% 98.09% 102.21% 100.00%
EPS 21.51 17.65 16.98 22.76 17.16 15.53 15.46 24.60%
  QoQ % 21.87% 3.95% -25.40% 32.63% 10.50% 0.45% -
  Horiz. % 139.13% 114.17% 109.83% 147.22% 111.00% 100.45% 100.00%
DPS 10.00 0.07 0.00 0.00 4.98 0.07 0.00 -
  QoQ % 14,185.71% 0.00% 0.00% 0.00% 7,014.29% 0.00% -
  Horiz. % 14,285.71% 100.00% 0.00% 0.00% 7,114.29% 100.00% -
NAPS 2.6100 2.5300 2.5300 2.5000 2.4500 2.3900 2.3900 6.04%
  QoQ % 3.16% 0.00% 1.20% 2.04% 2.51% 0.00% -
  Horiz. % 109.21% 105.86% 105.86% 104.60% 102.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 176.11 179.54 178.34 189.44 169.29 176.41 172.62 1.34%
  QoQ % -1.91% 0.67% -5.86% 11.90% -4.04% 2.20% -
  Horiz. % 102.02% 104.01% 103.31% 109.74% 98.07% 102.20% 100.00%
EPS 21.51 17.66 16.97 22.76 17.16 15.54 15.46 24.60%
  QoQ % 21.80% 4.07% -25.44% 32.63% 10.42% 0.52% -
  Horiz. % 139.13% 114.23% 109.77% 147.22% 111.00% 100.52% 100.00%
DPS 10.00 0.07 0.00 0.00 4.98 0.07 0.00 -
  QoQ % 14,185.71% 0.00% 0.00% 0.00% 7,014.29% 0.00% -
  Horiz. % 14,285.71% 100.00% 0.00% 0.00% 7,114.29% 100.00% -
NAPS 2.6096 2.5308 2.5288 2.4997 2.4501 2.3903 2.3905 6.01%
  QoQ % 3.11% 0.08% 1.16% 2.02% 2.50% -0.01% -
  Horiz. % 109.17% 105.87% 105.79% 104.57% 102.49% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.3300 1.1900 1.3900 1.1300 1.1300 0.7500 0.7900 -
P/RPS 0.76 0.66 0.78 0.60 0.67 0.43 0.46 39.71%
  QoQ % 15.15% -15.38% 30.00% -10.45% 55.81% -6.52% -
  Horiz. % 165.22% 143.48% 169.57% 130.43% 145.65% 93.48% 100.00%
P/EPS 6.18 6.74 8.19 4.96 6.59 4.83 5.11 13.50%
  QoQ % -8.31% -17.70% 65.12% -24.73% 36.44% -5.48% -
  Horiz. % 120.94% 131.90% 160.27% 97.06% 128.96% 94.52% 100.00%
EY 16.18 14.83 12.22 20.14 15.18 20.71 19.57 -11.90%
  QoQ % 9.10% 21.36% -39.32% 32.67% -26.70% 5.83% -
  Horiz. % 82.68% 75.78% 62.44% 102.91% 77.57% 105.83% 100.00%
DY 7.52 0.06 0.00 0.00 4.41 0.09 0.00 -
  QoQ % 12,433.33% 0.00% 0.00% 0.00% 4,800.00% 0.00% -
  Horiz. % 8,355.55% 66.67% 0.00% 0.00% 4,900.00% 100.00% -
P/NAPS 0.51 0.47 0.55 0.45 0.46 0.31 0.33 33.64%
  QoQ % 8.51% -14.55% 22.22% -2.17% 48.39% -6.06% -
  Horiz. % 154.55% 142.42% 166.67% 136.36% 139.39% 93.94% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 -
Price 1.3800 1.3000 1.2200 1.2700 1.1100 1.0600 0.7000 -
P/RPS 0.78 0.72 0.68 0.67 0.66 0.60 0.41 53.47%
  QoQ % 8.33% 5.88% 1.49% 1.52% 10.00% 46.34% -
  Horiz. % 190.24% 175.61% 165.85% 163.41% 160.98% 146.34% 100.00%
P/EPS 6.41 7.36 7.18 5.58 6.47 6.82 4.53 26.01%
  QoQ % -12.91% 2.51% 28.67% -13.76% -5.13% 50.55% -
  Horiz. % 141.50% 162.47% 158.50% 123.18% 142.83% 150.55% 100.00%
EY 15.59 13.58 13.92 17.92 15.46 14.65 22.09 -20.71%
  QoQ % 14.80% -2.44% -22.32% 15.91% 5.53% -33.68% -
  Horiz. % 70.57% 61.48% 63.01% 81.12% 69.99% 66.32% 100.00%
DY 7.25 0.05 0.00 0.00 4.49 0.06 0.00 -
  QoQ % 14,400.00% 0.00% 0.00% 0.00% 7,383.33% 0.00% -
  Horiz. % 12,083.33% 83.33% 0.00% 0.00% 7,483.33% 100.00% -
P/NAPS 0.53 0.51 0.48 0.51 0.45 0.44 0.29 49.43%
  QoQ % 3.92% 6.25% -5.88% 13.33% 2.27% 51.72% -
  Horiz. % 182.76% 175.86% 165.52% 175.86% 155.17% 151.72% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

283  241  539  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.55+0.10 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.16+0.05 
 ICON 0.29+0.17 
 THHEAVY 0.13-0.005 
 HSI-C7K 0.37+0.06 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers